Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.14% first-year return on $68,400 initial cash invested.
9.14%
Cash On Cash
9.35%
Cap Rate
1.52
DSCR
$2,936
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,415 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,415
Mortgage P&I
42%
$1,232
Property Taxes
3%
$102
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323